0.657
Revenue$M
2.813
3.014
3.222
3.411
3.626
3.908
4.077
4.298
4.514
4.765
0.705
5.62%
5.98%
48
4.36
Revenue growth%
23.79
20.86
22.90
23.31
26.30
25.05
23.82
25.51
26.05
27.18
7.97
25.51
24.44
24
8.76
Gross margin%
27.92
28.76
27.99
27.69
30.18
28.10
29.90
28.83
28.72
28.58
22.46
28.72
28.65
51
4.33
Operating margin%
10.69
8.36
7.17
10.16
9.77
12.51
13.89
12.45
14.36
13.81
3.76
13.81
11.57
54
19.73
Net margin%
27.58
25.55
26.02
25.08
25.41
28.36
26.05
23.45
22.23
21.11
14.23
23.45
25.48
92
7.152
P/E ratio (avg)x
16.42
16.71
18.41
18.68
20.77
23.83
22.83
22.32
22.54
23.39
11.23
22.83
21.55
42
12.90
EV/EBITx
38.66
36.24
41.65
46.82
46.88
44.89
44.05
42.71
43.83
43.61
21.53
43.83
43.72
23
10.22
FCF yield (avg)%
15.57
17.95
20.22
18.78
17.19
15.98
18.51
16.01
17.54
16.31
5.56
16.31
17.37
16
7.13
FCF margin%
26.66
29.57
28.69
26.28
25.32
24.20
23.49
22.80
20.79
20.69
13.60
22.80
24.76
23
1.639
FCF / Net incomex
1.733
1.966
1.835
1.790
1.734
1.946
2.102
1.944
1.973
2.117
0.684
1.973
1.945
76
22.79
ROIC%
6.42
6.87
4.88
5.61
8.33
7.41
8.13
9.39
12.16
9.21
18.14
9.21
7.77
30
28.79
Return on equity%
19.42
20.48
21.29
21.90
23.79
21.70
20.21
22.96
21.36
21.88
10.11
21.70
21.53
44
24.61
Return on assets%
13.32
14.14
14.16
14.87
16.01
16.98
17.84
20.50
22.43
24.62
24.47
20.50
16.49
53
0.02
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
3.74%
5.77%
—
12.34
EPS growth%
7.03
8.06
10.99
13.75
12.13
9.38
7.18
8.40
11.30
12.82
2.91
9.38
10.19
6
0.02
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
1.93%
0.47%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(4.47%)
(3.37%)
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.70%
7.02%
—
21.01
Div yield (avg)%
31.92
30.72
30.25
32.19
32.98
30.74
32.38
31.96
31.53
31.03
19.68
31.53
31.73
7
3.69
Payout ratio%
27.71
27.45
27.92
28.21
31.04
29.77
30.05
27.16
29.69
27.00
28.01
29.69
28.06
48
81.42
Shares (diluted)M
90.92
100.3
105.6
105.9
119.0
111.4
104.8
103.1
107.6
106.4
84.59
(2.21%)
2.01%
95
7.36
Buyback yield%
29.63
28.08
29.69
31.23
33.36
33.45
33.04
30.91
33.68
35.86
21.20
33.45
32.14
41
0.118
D/E ratiox
1.829
2.029
2.433
2.495
2.627
2.817
3.253
3.347
3.608
3.598
0.976
3.347
2.722
61
1.574
Enterprise value$M
1.026
1.146
1.270
1.252
1.374
1.654
1.732
1.895
2.144
2.216
0.425
10.04%
9.68%
36
4.514
LT debt$M
5.103
5.672
5.483
5.375
5.541
5.803
6.553
7.231
7.000
7.822
2.243
7.14%
5.23%
41
Revenue
$4.765M
5.98%
1.00×
Cost of revenue
$3.245M
6.05%
1.01×
Operating expenses
$0.993M
5.68%
0.97×
Spread over hurdle
46.20%